DDM Analysis: 028100.KS

Valuation Snapshot

Stable Growth	$16,466.30 - $29,473.90	$21,930.26
Multi-Stage	$28,714.63 - $31,548.74	$30,104.46
Blended Fair Value	$26,017.36
Current Price	$15,080.00
Upside	72.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.56%	13.11%	519.37	530.79	371.55	64.95	173.19	173.19	173.19	173.19	151.54	151.54
YoY Growth	-	-	-2.15%	42.86%	472.09%	-62.50%	0.00%	0.00%	0.00%	14.29%	0.00%	0.00%
Dividend Yield	-	-	4.02%	4.15%	2.99%	0.36%	0.94%	1.30%	0.98%	1.33%	1.26%	1.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,656.93
(-) Cash Dividends Paid (M)	6,550.60
(=) Cash Retained (M)	9,106.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,131.39	1,957.12	1,174.27
Cash Retained (M)	9,106.33	9,106.33	9,106.33
(-) Cash Required (M)	-3,131.39	-1,957.12	-1,174.27
(=) Excess Retained (M)	5,974.94	7,149.21	7,932.06
(/) Shares Outstanding (M)	13.05	13.05	13.05
(=) Excess Retained per Share	457.88	547.87	607.86
LTM Dividend per Share	502.00	502.00	502.00
(+) Excess Retained per Share	457.88	547.87	607.86
(=) Adjusted Dividend	959.88	1,049.87	1,109.86
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.56%	1.56%	2.56%
Fair Value	$16,466.30	$21,930.26	$29,473.90
Upside / Downside	9.19%	45.43%	95.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,656.93	15,900.91	16,148.69	16,400.33	16,655.90	16,915.44	17,422.91
Payout Ratio	41.84%	51.47%	61.10%	70.74%	80.37%	90.00%	92.50%
Projected Dividends (M)	6,550.60	8,184.31	9,867.34	11,600.83	13,385.96	15,223.90	16,116.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.56%	1.56%	2.56%
Year 1 PV (M)	7,614.83	7,690.56	7,766.29
Year 2 PV (M)	8,541.95	8,712.68	8,885.11
Year 3 PV (M)	9,343.82	9,625.36	9,912.50
Year 4 PV (M)	10,031.44	10,436.46	10,853.62
Year 5 PV (M)	10,614.95	11,153.36	11,713.39
PV of Terminal Value (M)	328,551.73	345,216.28	362,550.26
Equity Value (M)	374,698.73	392,834.70	411,681.17
Shares Outstanding (M)	13.05	13.05	13.05
Fair Value	$28,714.63	$30,104.46	$31,548.74
Upside / Downside	90.42%	99.63%	109.21%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Dong-Ah Geological Engineering Company Ltd. (028100.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener